1.330
Revenue¥B
1.527
1.628
1.750
1.924
2.052
2.192
2.334
2.549
2.741
2.898
1.417
7.15%
7.41%
53
8.40
Revenue growth%
31.42
29.83
29.56
30.76
28.42
28.84
28.51
28.07
27.69
25.35
21.31
28.07
28.68
29
24.99
Gross margin%
12.83
14.45
12.68
12.82
14.75
15.39
17.64
16.80
15.96
17.79
19.98
16.80
15.07
49
22.44
Operating margin%
13.68
13.87
16.20
16.95
15.96
15.01
16.03
16.86
15.22
16.50
10.02
16.03
16.00
20
6.38
Net margin%
12.88
13.13
11.85
14.84
13.97
16.86
17.29
18.15
16.94
19.60
9.90
17.29
15.85
53
16.45
P/E ratio (avg)x
34.82
40.99
45.47
47.28
53.13
59.42
67.73
68.31
68.47
71.90
30.60
68.31
56.28
73
29.08
EV/EBITx
47.30
50.39
55.96
62.97
69.15
79.16
75.36
76.75
75.66
83.75
21.08
76.75
72.25
69
5.37
FCF yield (avg)%
15.07
15.16
16.55
18.81
21.16
19.88
17.06
15.45
14.32
15.67
28.79
15.67
16.11
43
21.52
FCF margin%
21.00
21.40
19.15
21.32
19.75
18.38
16.47
17.50
17.43
18.27
24.42
17.50
18.77
40
1.756
FCF / Net incomex
1.269
1.220
1.190
1.083
0.964
0.983
0.888
0.854
0.925
0.914
1.629
0.914
0.973
29
12.51
ROIC%
9.66
10.83
10.26
12.25
14.45
14.19
15.53
15.71
16.99
18.31
9.96
15.71
14.32
20
21.49
Return on equity%
9.48
12.45
14.16
12.69
14.04
15.88
17.73
19.34
17.99
18.37
18.44
17.99
15.02
90
12.51
Return on assets%
7.64
6.65
3.87
6.18
5.76
8.39
8.70
9.55
10.23
8.67
12.17
8.70
8.01
56
2.24
EPS¥
4.68
4.32
4.60
4.88
5.58
5.78
5.98
6.50
6.09
5.59
2.48
0.05%
2.34%
—
8.56
EPS growth%
3.69
2.42
4.62
2.06
0.40
0.66
3.04
2.24
0.52
2.19
17.84
2.19
2.21
73
3.47
Bookvalue per sh¥
3.09
2.93
2.84
3.09
3.24
3.46
3.03
3.29
2.93
2.70
0.87
(3.57%)
(1.03%)
—
1.34
FCF per share¥
1.53
1.62
1.54
1.51
1.48
1.61
1.74
1.91
2.01
2.06
1.56
6.76%
2.25%
—
3.92
Dividend per sh¥
1.13
1.04
1.01
0.89
0.84
0.79
0.79
0.77
0.75
0.78
3.53
(1.41%)
(3.29%)
—
15.65
Div yield (avg)%
33.33
31.96
28.98
30.76
29.09
29.83
28.88
30.28
31.72
31.23
18.99
30.28
30.52
31
24.99
Payout ratio%
13.83
11.68
10.27
8.08
7.86
10.15
9.11
8.22
5.43
6.87
7.18
8.22
8.67
29
220.9
Shares (diluted)M
202.1
218.7
235.8
214.2
230.5
202.2
215.4
223.9
230.8
241.1
211.8
0.90%
2.52%
69
24.44
Buyback yield%
15.31
15.47
15.89
14.93
17.72
17.67
17.97
20.47
22.84
24.98
26.52
20.47
17.70
49
1.127
D/E ratiox
1.566
1.477
1.366
1.361
1.361
1.434
1.443
1.373
1.561
1.713
0.395
1.443
1.439
31
1,766
Enterprise value¥M
478.5
453.6
464.1
424.1
391.8
356.6
313.9
273.5
260.9
239.6
897.7
(9.36%)
(6.44%)
83
0.179
LT debt¥B
3.338
3.679
4.408
4.765
5.586
6.094
6.221
6.516
6.532
7.391
0.610
5.76%
9.70%
22
Revenue
¥2.898B
7.41%
1.00×
Cost of revenue
¥1.723B
7.66%
1.02×
Operating expenses
¥727.3M
7.25%
0.99×
Cash and investments
17.10%
Property and equipment
14.24%